[COMFORT] QoQ TTM Result on 30-Jun-2022 [#2]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -74.7%
YoY- -86.19%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Revenue 519,823 606,679 627,230 721,373 1,025,831 1,390,655 1,585,301 -54.55%
PBT -84,482 -60,171 -20,239 37,448 237,006 538,970 721,258 -
Tax 23,149 17,856 5,864 11,867 -42,063 -114,767 -169,578 -
NP -61,333 -42,315 -14,375 49,315 194,943 424,203 551,680 -
-
NP to SH -61,333 -42,315 -14,375 49,315 194,943 424,203 551,680 -
-
Tax Rate - - - -31.69% 17.75% 21.29% 23.51% -
Total Cost 581,156 648,994 641,605 672,058 830,888 966,452 1,033,621 -33.45%
-
Net Worth 864,113 893,882 910,413 928,708 922,904 940,317 928,708 -4.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Div - - - - 11,608 40,631 40,631 -
Div Payout % - - - - 5.96% 9.58% 7.36% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Net Worth 864,113 893,882 910,413 928,708 922,904 940,317 928,708 -4.97%
NOSH 582,949 582,949 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
NP Margin -11.80% -6.97% -2.29% 6.84% 19.00% 30.50% 34.80% -
ROE -7.10% -4.73% -1.58% 5.31% 21.12% 45.11% 59.40% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 89.63 104.52 108.17 124.28 176.73 239.59 273.12 -54.53%
EPS -10.58 -7.29 -2.48 8.50 33.59 73.08 95.04 -
DPS 0.00 0.00 0.00 0.00 2.00 7.00 7.00 -
NAPS 1.49 1.54 1.57 1.60 1.59 1.62 1.60 -4.91%
Adjusted Per Share Value based on latest NOSH - 582,949
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 89.17 104.07 107.60 123.75 175.97 238.56 271.94 -54.55%
EPS -10.52 -7.26 -2.47 8.46 33.44 72.77 94.64 -
DPS 0.00 0.00 0.00 0.00 1.99 6.97 6.97 -
NAPS 1.4823 1.5334 1.5617 1.5931 1.5832 1.613 1.5931 -4.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 -
Price 0.395 0.485 0.49 0.63 0.77 1.06 1.19 -
P/RPS 0.44 0.46 0.45 0.51 0.44 0.44 0.44 0.00%
P/EPS -3.73 -6.65 -19.77 7.42 2.29 1.45 1.25 -
EY -26.77 -15.03 -5.06 13.49 43.62 68.95 79.87 -
DY 0.00 0.00 0.00 0.00 2.60 6.60 5.88 -
P/NAPS 0.27 0.31 0.31 0.39 0.48 0.65 0.74 -50.99%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 22/05/23 23/02/23 21/11/22 30/08/22 31/05/22 18/02/22 17/12/21 -
Price 0.42 0.405 0.475 0.47 0.65 0.905 1.05 -
P/RPS 0.47 0.39 0.44 0.38 0.37 0.38 0.38 16.22%
P/EPS -3.97 -5.56 -19.16 5.53 1.94 1.24 1.10 -
EY -25.18 -18.00 -5.22 18.08 51.67 80.75 90.52 -
DY 0.00 0.00 0.00 0.00 3.08 7.73 6.67 -
P/NAPS 0.28 0.26 0.30 0.29 0.41 0.56 0.66 -45.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment